| Ingresos TV | $1.3M |
| Bonus TV por Posición | $686K |
| Ingresos por partido | $91K |
| Patrocinio | $17K |
| Merchandising | $312K |
| Premio de Copa | $188K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $22K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $130K |
| Mantenimiento instalaciones | $579K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.6M | $2.6M | $-38K | $7.2M |
| Jun 2028 | $2.5M | $2.4M | $119K | $7.2M |
| May 2028 | $2.4M | $3.1M | $-784K | $7.1M |
| Abr 2028 | $2.2M | $2.2M | $63K | $7.9M |
| Mar 2028 | $2.5M | $1.8M | $696K | $7.8M |
| Feb 2028 | $2.3M | $1.8M | $483K | $7.1M |
| Ene 2028 | $2.3M | $1.8M | $488K | $6.6M |
| Dic 2027 | $2.8M | $2.0M | $740K | $6.1M |
| Nov 2027 | $2.2M | $1.8M | $413K | $5.4M |
| Oct 2027 | $2.3M | $2.2M | $176K | $5.0M |
| Sep 2027 | $2.4M | $1.8M | $566K | $4.8M |
| Ago 2027 | $2.5M | $2.1M | $386K | $4.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $105K |
| Westside Builders | $97K |